[TURIYA] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[TURIYA] TURIYA BHD
Announcement Date
02-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 47.59%
YoY- 650.4%
Quarter Report
Latest QR
Upcoming QR
TURIYA's Result
TURIYA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 77,231 78,923 83,583 84,638 81,688 83,213 77,928 -0.59%
PBT 8,264 11,749 14,815 20,165 13,469 10,211 5,596 29.64%
Tax -2,826 -3,374 -3,843 -7,078 -4,602 -4,085 -3,128 -6.53%
NP 5,438 8,375 10,972 13,087 8,867 6,126 2,468 69.24%
-
NP to SH 5,186 8,268 10,972 13,087 8,867 6,126 2,468 63.98%
-
Tax Rate 34.20% 28.72% 25.94% 35.10% 34.17% 40.01% 55.90% -
Total Cost 71,793 70,548 72,611 71,551 72,821 77,087 75,460 -3.26%
-
Net Worth 124,021 124,415 121,617 124,175 118,739 114,746 111,019 7.65%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 124,021 124,415 121,617 124,175 118,739 114,746 111,019 7.65%
NOSH 193,783 194,400 193,043 194,024 194,655 194,485 194,771 -0.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.04% 10.61% 13.13% 15.46% 10.85% 7.36% 3.17% -
ROE 4.18% 6.65% 9.02% 10.54% 7.47% 5.34% 2.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 39.85 40.60 43.30 43.62 41.97 42.79 40.01 -0.26%
EPS 2.68 4.25 5.68 6.75 4.56 3.15 1.27 64.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.63 0.64 0.61 0.59 0.57 8.02%
Adjusted Per Share Value based on latest NOSH - 194,024
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.77 34.51 36.54 37.00 35.71 36.38 34.07 -0.58%
EPS 2.27 3.61 4.80 5.72 3.88 2.68 1.08 64.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5422 0.5439 0.5317 0.5429 0.5191 0.5017 0.4854 7.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.43 0.68 0.71 0.68 0.82 1.02 -
P/RPS 1.00 1.06 1.57 1.63 1.62 1.92 2.55 -46.39%
P/EPS 14.95 10.11 11.96 10.53 14.93 26.03 80.50 -67.41%
EY 6.69 9.89 8.36 9.50 6.70 3.84 1.24 207.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 1.08 1.11 1.11 1.39 1.79 -50.11%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 30/05/05 02/03/05 30/11/04 26/08/04 31/05/04 -
Price 0.36 0.50 0.40 0.67 0.76 0.64 0.75 -
P/RPS 0.90 1.23 0.92 1.54 1.81 1.50 1.87 -38.55%
P/EPS 13.45 11.76 7.04 9.93 16.68 20.32 59.19 -62.72%
EY 7.43 8.51 14.21 10.07 5.99 4.92 1.69 168.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.63 1.05 1.25 1.08 1.32 -43.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment